investorscraft@gmail.com

Intrinsic ValueCosmo Bio Company,Limited (3386.T)

Previous Close¥1,339.00
Intrinsic Value
Upside potential
Previous Close
¥1,339.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Cosmo Bio Company, Limited operates in the life science research tools sector, specializing in the import, export, manufacture, and sale of biotools essential for laboratories and research institutions. The company's diverse product portfolio includes reagents, kits, instruments, and diagnostics, catering to a broad spectrum of research needs from gene analysis to cell culture systems. Its offerings span antibodies, enzymes, peptides, and specialized equipment like constant-temperature transport containers, positioning it as a comprehensive supplier in the niche life science research market. Cosmo Bio serves a global clientele through a network of sales agents, reinforcing its presence in Japan and internationally. The company's focus on high-quality, specialized products allows it to maintain a competitive edge in the rapidly evolving diagnostics and research industry. Its long-standing reputation since its founding in 1978 further solidifies its market position as a trusted provider of innovative biotools and research solutions.

Revenue Profitability And Efficiency

Cosmo Bio reported revenue of JPY 10.04 billion for the fiscal year ending December 2024, with net income of JPY 262 million. The diluted EPS stood at JPY 45.05, reflecting modest profitability. Operating cash flow was JPY 241 million, while capital expenditures totaled JPY -216 million, indicating disciplined investment in maintaining and expanding its product lines. The company's financial performance suggests stable but moderate operational efficiency in a competitive sector.

Earnings Power And Capital Efficiency

The company's earnings power is underscored by its ability to generate consistent, albeit modest, net income in a specialized market. With a market capitalization of JPY 6.57 billion and a beta of 0.149, Cosmo Bio exhibits low volatility relative to the broader market. Its capital efficiency is reflected in its manageable debt levels (JPY 20 million) and substantial cash reserves (JPY 2.39 billion), providing flexibility for future growth initiatives.

Balance Sheet And Financial Health

Cosmo Bio maintains a strong balance sheet, with cash and equivalents of JPY 2.39 billion significantly outweighing its total debt of JPY 20 million. This robust liquidity position enhances financial stability and supports ongoing operations without reliance on excessive leverage. The company's low debt-to-equity ratio further underscores its conservative financial management and ability to weather market fluctuations.

Growth Trends And Dividend Policy

Growth trends appear steady, with the company leveraging its established product portfolio and international sales network. Cosmo Bio has adopted a shareholder-friendly dividend policy, distributing JPY 50 per share, which aligns with its commitment to returning value to investors while retaining sufficient capital for reinvestment. The balance between dividends and retained earnings suggests a focus on sustainable long-term growth.

Valuation And Market Expectations

With a market cap of JPY 6.57 billion and a P/E ratio derived from its modest earnings, Cosmo Bio is valued conservatively relative to its sector peers. The low beta indicates investor perception of stability, though growth expectations may be tempered by the niche nature of its market. The company's valuation reflects its steady but unspectacular performance in the life science tools segment.

Strategic Advantages And Outlook

Cosmo Bio's strategic advantages lie in its diversified product range and established distribution channels, which mitigate risks associated with reliance on any single product line. The company's focus on high-margin research tools and diagnostics positions it well for sustained demand from academic and industrial research sectors. Looking ahead, continued innovation and expansion into emerging biotech markets could drive future growth, supported by its strong financial footing.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount